246706

Deal Analyzer

Use the Deal Analyzer below to estimate the potential profit and return on investment from your next deal. Edit the assumptions to adjust the analyze.

Want to analyze a specific property?
See Zillow® Property Page
Favorite & Email Results
%
%
%
%

$432,594

Cash Investment

$531,959

Profit

123%

Return On Equity

246%

Annualized ROE

Purchase Cost
Purchase Price
$1,805,740
Buyer's Premium
Purchase Closing Costs
$21,766
Loan Points
$37,920
Loan Closing Costs
$11,760
Total Acquisition Cost
$1,877,186
Initial Loan Funding
$1,444,592
Cash Required to Close
$432,594
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$432,594

Loan Terms
Initial Loan Funding
$1,444,592
Rehab Loan Funding
$451,400
Total Loan Commitment
$1,895,992
Points
$37,920
Loan Closing Costs
$11,760
Interest Carry
$95,590
Total Financing Cost
$145,270

Closing Costs
Deed/Transfer Tax - County
%
$8,126
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$12,640
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$21,766
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$0
Title - Lender's Policy
Title Search
Wire/Courier
Recording and Mortgage
Lender Underwriting Fee
Appraisal
Lender Processing
Prepaid Interest Reserve (Months)
$0
Prepaid Insurance
Premium (Months)
$7,945
Misc.
Total Loan Closing
$11,760

Residual
As Repaired Value (ARV)
$3,160,000
Sale Costs
%
$189,600
Property Taxes
%
$10,293
Property Insurance
%
$3,973
Interest Carry - Purchase Loan Funding
$75,841
Interest Carry - Rehab Loan Funding
$19,749
Net Exit Price
$2,860,545
Cash Investment
$432,594
Loan payoff
$1,895,992
Estimated Profit
$531,959
Favorite & Email Results
Disclaimer: Information on estimated costs and profitability is provided for informational purposes and is deemed to be valid and reliable, but is not guaranteed. It is your sole responsibility to independently confirm and verify all information upon which you may rely or use.